DDM Analysis: 200880.KS

Valuation Snapshot

Stable Growth	$329,596.08 - $805,847.99	$755,197.58
Multi-Stage	$114,963.73 - $125,965.46	$120,363.02
Blended Fair Value	$437,780.30
Current Price	$10,750.00
Upside	3,972.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.87%	88.68%	200.01	203.52	150.01	145.26	100.00	100.00	150.01	194.24	201.17	150.01
YoY Growth	-	-	-1.73%	35.67%	3.26%	45.26%	0.00%	-33.33%	-22.77%	-3.44%	34.11%	42,792.93%
Dividend Yield	-	-	1.62%	1.07%	1.10%	2.12%	1.02%	3.85%	2.22%	2.25%	1.41%	1.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	109,493.01
(-) Cash Dividends Paid (M)	6,755.69
(=) Cash Retained (M)	102,737.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,898.60	13,686.63	8,211.98
Cash Retained (M)	102,737.33	102,737.33	102,737.33
(-) Cash Required (M)	-21,898.60	-13,686.63	-8,211.98
(=) Excess Retained (M)	80,838.72	89,050.70	94,525.35
(/) Shares Outstanding (M)	27.02	27.02	27.02
(=) Excess Retained per Share	2,991.62	3,295.52	3,498.12
LTM Dividend per Share	250.01	250.01	250.01
(+) Excess Retained per Share	2,991.62	3,295.52	3,498.12
(=) Adjusted Dividend	3,241.63	3,545.53	3,748.13
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$329,596.08	$755,197.58	$805,847.99
Upside / Downside	2,966.01%	6,925.09%	7,396.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	109,493.01	116,610.06	124,189.71	132,262.04	140,859.08	150,014.92	154,515.36
Payout Ratio	6.17%	22.94%	39.70%	56.47%	73.23%	90.00%	92.50%
Projected Dividends (M)	6,755.69	26,745.66	49,305.78	74,685.72	103,156.73	135,013.43	142,926.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,868.71	25,104.43	25,340.15
Year 2 PV (M)	42,628.26	43,440.21	44,259.82
Year 3 PV (M)	60,039.53	61,763.05	63,519.24
Year 4 PV (M)	77,107.60	80,072.94	83,123.00
Year 5 PV (M)	93,837.52	98,369.90	103,075.76
PV of Terminal Value (M)	2,808,039.66	2,943,669.02	3,084,489.24
Equity Value (M)	3,106,521.27	3,252,419.56	3,403,807.21
Shares Outstanding (M)	27.02	27.02	27.02
Fair Value	$114,963.73	$120,363.02	$125,965.46
Upside / Downside	969.43%	1,019.66%	1,071.77%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Seoyon E-Hwa Co., Ltd. (200880.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener